Skip to content
Right WayPhangan
RW-P0021

Skyline Villas

Mae HaadAugust 2027
from
฿11,500,000
Units
7/14
Skyline Villas
Off-plan

Key specs

2 bd2 baLeasehold30 yrAugust 2027

Overview

About the project

Skyline Villas is a gated cluster of sea-view pool villas an eight-minute walk from Mae Haad beach, on the grounds of Venera Village in the north-west of Koh Phangan — the Moon and PRAYA restaurants, a large pool and a children's playground are already open on site. Each single-storey villa is 162 m² built-up on a plot of about 280 m²: two master bedrooms with their own bathrooms, a 45.8 m² living-dining-kitchen space, a 38 m² terrace and a private 22.75 m² pool. Panoramic glazing, sea views from every room. Delivered with a full completion package — sanitary ware, kitchen and appliances, air conditioning, rattan terrace furniture, textiles and built-in furniture. A management company runs reception, check-in and housekeeping. The land is Chanote title, held on a long-term lease registered to the buyer as a private individual. The building permit is pending. Price from THB 11,500,000 at launch and THB 12,300,000 once the foundations are complete; payment is staged over about 18 months — a 20% deposit plus tranches tied to construction milestones. The project totals 14 villas. Phase 1 is sold out; phase 2 brings five more pool villas of the same type and two 90 m² villas without a pool. A fourth phase adds 24 apartments of about 50 m², with construction starting at the end of September 2026. Handover of the villas — August 2027. The team's previous project in Venera Village is the PRAYA restaurant. The images are project visualisations. Right Way handles viewings, document checks and deal support.

Areas

Built-up 162 m² · living-dining-kitchen 45.8 m² · bedrooms 16.8 + 18.5 m² · terrace 38.25 m² · private pool 22.75 m² · plot ~280 m²

What's included

  • Private pool
  • Gated
  • Sea view

Plans

Floor plans & masterplan

Video

Video & tour

Units

Units & availability

Live availability across the project.

14
Units
7
Available
7
Taken

7 of 14 available

Pricing

Price & payment

Price by stage

  1. At launch-7%THB 11,500,000
  2. After foundationsTHB 12,300,000
from
฿11,500,000
Tenure
Leasehold
Lease term
30 years
Furnishing
Full
See ROI projection →

Payment schedule

20% deposit · milestone tranches over ~18 months up to handover

Returns

Projected returns

Model this project's outlook. Every figure is illustrative — not a guarantee.

Your assumptions

Pre-filled with typical Koh Phangan figures — adjust to your case.

฿11.50M
24 properties within this budget

For land: Phangan median ≈ ฿6.95M/rai (across current listings)

Growth & horizon

%

Presets from TH house-price index (BoT/REIC) + Phangan demand premium (2026). An indicative band — adjust to your own outlook; not a forecast.

yr

Projected value in 10 years

฿13,026,232

Total ROI

+59.2%

Projected value in 10 years

฿13,026,232

Deal scoreWeak

฿9,692,740 in today's money

Weak.beats a bank deposit by ฿4.83M · profitable on resale from year 1.0 · CAGR +4.8%/yr.

Total ROITotal profit over the whole period as a % of the cash you put in.

+59.2%

CAGR / yearThe smoothed average annual growth rate of your money.

+4.8%

Net profit

฿7.15M

Real CAGR, net of 3% inflation: +1.7%/yr

Value at handover

฿13.22M

IRR / yearAnnualised return that accounts for when each payment is made.

+6.4%

Total invested

฿12.07M

Turns a profitThe year a resale would first clear your costs and show a profit.

Year 1.0

Discuss with an agent on WhatsApp

vs a bank deposit

Bank deposit (2%)฿14,388,806
Index fund (7%)฿22,007,933
This property฿19,221,766

฿4.83M more than the bank over 10 years

฿2.79M less than an index fund

Break-even vs the bank

At about -1.4%/yr growth this matches the bank deposit — above it, the property wins.

Your return vs a bank deposit
Now · ฿20.13MYear 10 · ฿19.22M
Your return (sale + rent − costs) Bank deposit

Illustrative projection based on the assumptions you enter — not a forecast or guarantee of future returns. Leasehold value is discounted by the remaining lease term (a simplified linear model). Currency conversion is for display only; figures are computed in THB. Speak with Right Way for a property-specific assessment.

Timeline

Construction timeline

  1. 12.2025
    Construction start
  2. 07.2026
    Phase 2 start
  3. 09.2026
    Phase 4 — 24 apartments, construction start
  4. 08.2027
    Handover

Location

Mae Haad · Koh Phangan, Thailand

Loading map

Other projects

from
฿11.5M
Enquire